Valuation OMV AG

Equities

Market Closed - Wiener Boerse Other stock markets 11:35:27 2025-01-24 am EST			5-day change	1st Jan Change
39.16 ^EUR	-0.15%		-0.86%	+4.87%

Jan. 22	Contact Energy Signs Natural Gas Supply Contract	MT
Jan. 22	Contact Energy Limited Secures Gas Supply	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	16,371	10,790	16,334	15,732	13,010	12,814	12,814	-
Change	-	-34.09%	51.38%	-3.69%	-17.3%	-1.51%	0%	-
Enterprise Value (EV) ¹	21,057	16,854	22,296	17,939	15,130	15,243	15,509	16,341
Change	-	-19.96%	32.29%	-19.54%	-15.66%	0.75%	1.74%	5.36%
P/E ratio	9.76x	8.57x	7.8x	4.33x	8.78x	8.36x	6.68x	6.31x
PBR	1.26x	0.79x	1.05x	0.82x	0.71x	0.72x	0.72x	0.7x
PEG	-	-0.3x	0.1x	0.1x	-0.1x	2.46x	0.3x	1.07x
Capitalization / Revenue	0.68x	0.58x	0.44x	0.25x	0.33x	0.37x	0.37x	0.36x
EV / Revenue	0.87x	0.91x	0.6x	0.29x	0.38x	0.43x	0.45x	0.46x
EV / EBITDA	3.59x	3.45x	2.25x	1.3x	1.75x	2.07x	2.18x	2.32x
EV / EBIT	5.96x	10x	3.74x	1.61x	2.51x	3.09x	3.26x	3.45x
EV / FCF	11.1x	14.3x	4.93x	3.73x	5.64x	7.21x	12.2x	12.5x
FCF Yield	9.01%	6.98%	20.3%	26.8%	17.7%	13.9%	8.17%	8%
Dividend per Share ²	2	1.85	2.3	2.8	2.95	4.677	4.126	3.984
Rate of return	3.99%	5.61%	4.6%	5.82%	7.42%	11.9%	10.5%	10.2%
EPS ²	5.13	3.85	6.4	11.12	4.53	4.684	5.86	6.207
Distribution rate	39%	48.1%	35.9%	25.2%	65.1%	99.9%	70.4%	64.2%
Net sales ¹	24,162	18,465	37,087	62,298	39,463	35,068	34,395	35,659
EBITDA ¹	5,873	4,883	9,896	13,842	8,643	7,375	7,106	7,044
EBIT ¹	3,536	1,686	5,961	11,175	6,024	4,932	4,754	4,742
Net income ¹	1,678	1,258	2,093	3,634	1,480	1,763	1,937	2,121
Net Debt ¹	4,686	6,064	5,962	2,207	2,120	2,429	2,695	3,527
Reference price ²	50.08	33.00	49.95	48.10	39.77	39.16	39.16	39.16
Nbr of stocks (in thousands)	326,900	326,975	327,011	327,071	327,131	327,215	327,215	-
Announcement Date	2/6/20	2/4/21	2/3/22	2/2/23	2/1/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
OMV AG	8.36x	0.43x	2.07x	+11.94%	13.47B
ARAMCO	16.91x	3.88x	7.7x	+6.50%	1,814B
CHEVRON CORPORATION	15.37x	1.51x	6.72x	+4.18%	280B
SHELL PLC	10.63x	0.83x	3.78x	+4.26%	203B
PETROCHINA COMPANY LIMITED	6.15x	0.45x	2.84x	+8.24%	200B
TOTALENERGIES SE	8.16x	0.77x	3.77x	+5.74%	132B
PETROBRAS	5.44x	1.5x	3.02x	+19.33%	85.44B
EQUINOR ASA	7.59x	0.68x	1.75x	+10.88%	65.3B
SUNCOR ENERGY INC.	10.66x	1.53x	4.62x	+3.97%	49.06B
Average	9.92x	1.29x	4.03x	+8.34%	315.81B
Weighted average by Cap.	14.44x	2.84x	6.44x	+6.67%